Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.02% first-year return on $537k initial cash invested.
-24.02%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$7,937
Rent
-$10,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,937 income − $18,694 expenses = $10,757 out of pocket
Investment Breakdown
|
Purchase Price
$2473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$537k
Downpayment
20%
$495k
Closing costs
1%
$24,731
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,937
Total Expenses
$18,694
Mortgage P&I
156%
$12,398
Property Taxes
20%
$1,612
Home Insurance
11%
$875
HOA
0%
$0
Property Management
15%
$1,191
CapEx
4%
$317
Vacancy
0%
$0
Maintenance
4%
$317
Other
25%
$1,984